Macpower CNC Machines Ltd
NSE:MACPOWER
Cash Flow Statement
Cash Flow Statement
Macpower CNC Machines Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
68
|
149
|
184
|
182
|
173
|
197
|
324
|
382
|
346
|
365
|
|
| Depreciation & Amortization |
26
|
26
|
28
|
30
|
34
|
37
|
41
|
50
|
59
|
67
|
|
| Other Non-Cash Items |
0
|
(6)
|
(1)
|
4
|
2
|
(1)
|
(12)
|
(8)
|
(4)
|
(2)
|
|
| Cash Taxes Paid |
7
|
38
|
56
|
47
|
44
|
51
|
78
|
95
|
84
|
85
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
| Change in Working Capital |
135
|
(81)
|
(279)
|
(223)
|
(161)
|
2
|
(186)
|
(416)
|
(332)
|
(329)
|
|
| Cash from Operating Activities |
229
N/A
|
87
-62%
|
(68)
N/A
|
(6)
+91%
|
48
N/A
|
234
+388%
|
168
-28%
|
9
-95%
|
70
+691%
|
101
+45%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(52)
|
(69)
|
(48)
|
(71)
|
(69)
|
(43)
|
(105)
|
(134)
|
(160)
|
(141)
|
|
| Other Items |
(147)
|
0
|
150
|
97
|
(1)
|
(58)
|
9
|
18
|
51
|
36
|
|
| Cash from Investing Activities |
(198)
N/A
|
(69)
+65%
|
101
N/A
|
26
-74%
|
(70)
N/A
|
(101)
-44%
|
(97)
+4%
|
(117)
-21%
|
(109)
+7%
|
(106)
+3%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
(6)
|
(23)
|
(1)
|
(1)
|
3
|
5
|
1
|
25
|
26
|
(17)
|
|
| Cash Paid for Dividends |
0
|
0
|
(4)
|
(4)
|
(10)
|
(10)
|
(15)
|
(15)
|
(15)
|
(30)
|
|
| Other |
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
|
| Cash from Financing Activities |
(8)
N/A
|
(23)
-194%
|
(7)
+68%
|
(8)
-8%
|
(10)
-19%
|
(7)
+25%
|
(17)
-130%
|
6
N/A
|
6
-6%
|
(52)
N/A
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
23
N/A
|
(3)
N/A
|
25
N/A
|
13
-48%
|
(32)
N/A
|
127
N/A
|
55
-57%
|
(102)
N/A
|
(34)
+67%
|
(57)
-68%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
177
N/A
|
19
-89%
|
(117)
N/A
|
(77)
+34%
|
(21)
+72%
|
191
N/A
|
63
-67%
|
(125)
N/A
|
(90)
+28%
|
(40)
+56%
|
|